HomeMy WebLinkAboutSUB201000025 Review Comments Bond Estimate 2010-03-05Development Name Liberty Hall SUB201000025 / SDP200900102
ROAD Construction Bond Estimate (roads, site work, storm sewer)
Updated 11120109 with changes to VDOT fees
Road Name Pioneer Lane (PVT one -way) Road Length 345.0 ft
Item
Item
No. Unit
Unit Cost
Cost
Number
installed
1
aggregate base
8.0 in d
345.0 ft L 12.0 ft W
102.2 cy
$43.09
$4,404.96
2
blotted or prime &double seal
345.0 ft L 0.0 ft W
0.0 sy
$7.56
$0.00
3
asphalt base
3.0 in d
345.0 ft L 12.0 ft W
58.0 tons
$88.20
$5,112.07
4
asphalt surface
2.0 in d
345.0 ft L 12.0 ft W
38.6 tons
$98.28
$3,797.54
6
curb CG -2
0.0 ft
$10.08
$0.00
7
curb CG -6
100.0 ft
$16.59
$1,659.42
8
sidewalk, asphalt
0.0 in d
345.0 ft L 0.0 ft W
0.0 tons
$88.20
$0.00
9
sidewalk, concrete S width
0.0 ft
$13.99
$0.00
10
ramp CG -12
4
$378.00
$1,512.00
11
street name sign
1
$78.00
$78.00
12
traffic control sign
4
$59.22
$236.88
13
guardrail (or rebuild wall in right -of -way)
0 ES @ $3700
0.0 ft
$20.16
$0.00
14
street trees
0.0 each
$100.00
$0.00
15
manhole or drop inlet
1
$1,638.00
$1,638.00
16
pipe, rcp (15 to 48 ")
15.0 in d
0 ES -1,2 $250 0 EC -1 $200
45.0 ft
$27.72
$1,247.40
17
pipe, rcp (54 to 72 ")
54.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$189.00
$0.00
18
pipe, pvc (4 to 10 ")
8.0 in d
0.0 ft
$7.56
$0.00
19
pipe, cmp (15 to 48 ")
15.0 in d
2 ES -1,2 $250 1 EC -1 $200
0.0 ft
$27.72
$0.00
20
pipe, cmp (54 to 72 ")
60.0 in d
0 ES -1,2 $250 0 EC -1 $200
0.0 ft
$175.20
$0.00
21
rip -rap, placed
0.0 ton
$37.80
$0.00
22
E &S fabric,EC -2,3
0 ft L 0 ft W
0.0 sy
$12.60
$0.00
23
clear and grub (for wooded sites)
345.0 ft L 49.0 ft W
0.2 acre
$12,600.00
$1,990.80
24
grading (per cy for cut or import only)
0.0 cy fill 0.0 cy cut
0.0 cy
$3.78
$0.00
24
CBR tests (1 every 0.1 mi. per road)
345.0 ft L 0.69 !no of 500'
2
$189.00
$321.30
25
as -built drawings (1k+ price per 0.1 mi.)
345.0 ft L 0.0653 mi.
1
$1,260.00
$1,260.00
26
survey and layout (price per 0.1 mi.)
345.0 ft L 0.0653 mi.
1
$630.00
$630.00
27
mobilization
1
$630.00
$630.00
28
VDOT surety (per 1/10 lane- mile)`
0.0 ft L 0 1/10 mi.
1 Lanes
$3,000.00
$0.00
29
VDOT inspection fee (per 1/10 mile)'
0.0 ft L 0 1/10 mi. $500 +$125'1/10
centerline milt
$125.00
$0.00
30
VDOT admin. cost recovery fee(per center lane mile
0.0 ft L 0 1/10 mi. $500 +$250'1/10
centerline milt
$250.00
$0.00
cost sum
$24,518.37
project
management
15%
$3,677.76
subtotal
$28,196.13
contigency
10%
$2,619.61
Total $31,100
3/5/2010